1208 N Academy Ave
New Braunfels, Texas, 78130
1 bed • 1 bath • 4 guests • $370,000
Annual Revenue
$39,504
Profit (Cash Flow)
-$4,258
Cash on Cash Return
-4.8%
Annual Revenue
AirDNA projects $208/night at 52% occupancy ($39,504).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.76% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.76%
Cap Rate
5.59%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$17,560
Deductible property tax
$3,662
Your total deduction
$57,631
Your adjusted annual income
$150,000 - $57,631 = $92,368
Taxes on $92,368 (30%)
$27,710
Your old tax bill
$45,000
Your new tax bill
$27,710
Estimated tax savings
$17,289
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com